Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $210k initial cash invested.
-21.19%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$3,625
Rent
-$3,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,625 income − $7,329 expenses = $3,704 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,625
Total Expenses
$7,329
Mortgage P&I
139%
$5,055
Property Taxes
27%
$982
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0